Valuation Topgolf Callaway Brands Corp.

Equities

Real-time Estimate Cboe BZX Other stock markets 12:55:16 2025-07-15 pm EDT			5-day change	1st Jan Change
8.880 ^USD	-1.11%		+1.54%	+12.91%

Jul. 11	Callaway Is Launching the Happy Gilmore 2 Limited Edition Odyssey Hockey Stick Putters and Golf Balls to Celebrate the Release of the Highly Anticipated Movie	CI
Jun. 30	Mission Produce, Inc. Appoints Laura Flanagan to Board of Directors, Effective June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	2,261	5,104	3,651	2,646	1,445	1,650	-
Change	-	125.73%	-28.48%	-27.52%	-45.39%	14.2%	-
Enterprise Value (EV)	2,560	6,247	6,142	5,290	3,923	1,650	1,650
Change	-	144%	-1.69%	-13.87%	-25.83%	-57.94%	0%
P/E ratio	-17.8x	15.1x	24.1x	28.7x	-1x	-12.4x	-12.8x
PBR	-	1.38x	0.97x	0.68x	0.6x	-	-
PEG	-	-0x	-0.4x	-0.7x	0x	0.1x	3.49x
Capitalization / Revenue	1.42x	1.63x	0.91x	0.62x	0.34x	0.43x	0.43x
EV / Revenue	0x	0x	0x	0x	0x	0.43x	0.43x
EV / EBITDA	0x	0x	0x	0x	0x	3.78x	3.79x
EV / EBIT	0x	0x	0x	0x	0x	16.6x	14.3x
EV / FCF	13.5x	-142x	-10.8x	-45.1x	45.1x	-	16,337,574x
FCF Yield	0%	-0%	-0%	-0%	0%	-	0%
Dividend per Share ²	0.01	0.01	-	-	-	-	-
Rate of return	0.04%	0.04%	-	-	-	-	-
EPS ²	-1.35	1.82	0.82	0.5	-7.88	-0.7267	-0.7
Distribution rate	-0.74%	0.55%	-	-	-	-	-
Net sales ¹	1,589	3,133	3,996	4,285	4,239	3,816	3,814
EBITDA ¹	164.5	445.4	558.1	596.6	587.7	437	435
EBIT ¹	94.73	255.9	297.3	300.1	255.9	99.5	115.5
Net income ¹	-126.9	322	157.9	95	-1,448	-134.7	-130.7
Net Debt	299	1,143	2,491	2,644	2,479	-	-
Reference price ²	24.010	27.440	19.750	14.340	7.860	8.980	8.980
Nbr of stocks (in thousands)	94,180	186,014	184,848	184,517	183,824	183,752	-
Announcement Date	2/10/21	2/10/22	2/9/23	2/13/24	2/24/25	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TOPGOLF CALLAWAY BRANDS CORP.	-12.36x	-	-	-.--%	1.65B
FLUIDRA, S.A.	22.5x	2.41x	10.54x	2.76%	4.89B
ACUSHNET HOLDINGS CORP.	22.34x	2.11x	13.49x	1.16%	4.6B
TECHNOGYM S.P.A.	24.41x	2.43x	11.99x	2.68%	2.9B
PELOTON INTERACTIVE, INC.	-15.44x	1.21x	18.08x	-.--%	2.57B
YONEX CO., LTD.	23.25x	1.57x	12.86x	0.79%	1.75B
JOHNSON HEALTH TECH .CO., LTD.	20.72x	1.12x	9.29x	1.8%	1.72B
MIZUNO CORPORATION	12.25x	0.69x	6.78x	1.9%	1.37B
MIPS AB	75.51x	19.96x	51.05x	1.38%	1.21B
Average	19.24x	3.94x	16.76x	1.39%	2.52B
Weighted average by Cap.	18.02x	2.92x	14.49x	1.56%